[CAMRES] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CAMRES] CAM RESOURCES BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.07%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
CAMRES's Result
CAMRES's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 110,801 71,472 68,079 60,436 79,471 67,995 64,028 9.56%
PBT 2,388 6,502 6,880 4,632 6,610 4,393 4,526 -10.09%
Tax -1,061 -2,106 -1,841 -2,000 -2,240 -970 -1,501 -5.61%
NP 1,327 4,396 5,039 2,632 4,370 3,423 3,025 -12.82%
-
NP to SH 1,327 4,396 5,039 2,632 4,370 3,423 3,025 -12.82%
-
Tax Rate 44.43% 32.39% 26.76% 43.18% 33.89% 22.08% 33.16% -
Total Cost 109,474 67,076 63,040 57,804 75,101 64,572 61,003 10.22%
-
Net Worth 0 88,607 89,180 83,431 78,388 79,037 76,699 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 0.67% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 88,607 89,180 83,431 78,388 79,037 76,699 -
NOSH 180,588 177,215 181,999 181,372 182,298 197,592 196,666 -1.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.20% 6.15% 7.40% 4.36% 5.50% 5.03% 4.72% -
ROE 0.00% 4.96% 5.65% 3.15% 5.57% 4.33% 3.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.36 40.33 37.41 33.32 43.59 34.41 32.56 11.12%
EPS 0.73 2.48 2.77 1.45 2.40 1.73 1.54 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.50 0.49 0.46 0.43 0.40 0.39 -
Adjusted Per Share Value based on latest NOSH - 181,372
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.30 36.32 34.59 30.71 40.38 34.55 32.53 9.56%
EPS 0.67 2.23 2.56 1.34 2.22 1.74 1.54 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.4502 0.4532 0.4239 0.3983 0.4016 0.3897 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.24 0.18 0.20 0.27 0.29 -
P/RPS 0.33 0.50 0.64 0.54 0.46 0.78 0.89 -15.22%
P/EPS 27.22 8.06 8.67 12.40 8.34 15.59 18.85 6.30%
EY 3.67 12.40 11.54 8.06 11.99 6.42 5.30 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 0.40 0.49 0.39 0.47 0.68 0.74 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 24/11/09 27/11/08 21/11/07 27/11/06 -
Price 0.20 0.23 0.25 0.19 0.17 0.26 0.30 -
P/RPS 0.33 0.57 0.67 0.57 0.39 0.76 0.92 -15.69%
P/EPS 27.22 9.27 9.03 13.09 7.09 15.01 19.50 5.71%
EY 3.67 10.79 11.07 7.64 14.10 6.66 5.13 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.00 0.46 0.51 0.41 0.40 0.65 0.77 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment